| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 319.1 | 420.9 | 352.8 | 340.0 | 352.6 | 422.5 | 401.1 | 419.0 | 387.7 | 368.7 | 466.8 | 500.0 | 466.3 | 399.2 | 351.7 | 373.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 1,432.9 | 1,466.4 | 1,630.3 | 1,643.3 | 1,717.3 | 1,407.6 | 1,343.8 | 1,430.9 | 1,957.0 | 940.4 | 868.7 | 941.4 | 957.7 | 1,046.6 | 1,095.4 |
| Cost of Revenue | 1,345.7 | 1,347.6 | 1,464.7 | 1,555.2 | 1,594.2 | 1,332.8 | 1,280.4 | 1,377.5 | 1,665.8 | 799.7 | 687.5 | 738.9 | 733.9 | 714.0 | 715.7 |
| Gross Profit | 87.1 | 118.8 | 165.6 | 88.2 | 123.1 | 74.7 | 63.4 | 53.5 | 291.1 | 140.8 | 181.3 | 202.5 | 223.7 | 332.6 | 379.7 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | 7.0 | 5.0 | 6.0 | 7.0 | 7.0 | 7.0 | 6.0 | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (46.1) | 4.1 | 39.5 | (65.3) | 26.1 | (10.4) | (30.4) | (52.5) | 147.8 | 59.0 | 137.6 | 119.5 | 63.0 | 288.6 | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 321.7 | 323.3 | (8.9) | (32.3) | 0.9 | (34.7) | (60.9) | (20.4) | 27.0 | 19.2 | 39.3 | 27.6 | 8.8 | 69.1 | 100.4 |
| Per Share | |||||||||||||||
| EPS Basic | (7.03) | (6.33) | (0.59) | (1.57) | (0.23) | 1.05 | 0.01 | (0.57) | 2.27 | 7.17 | 1.61 | 1.31 | 0.75 | 5.21 | 5.74 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 90.0 | 138.1 | 176.7 | 74.7 | 160.7 | 127.9 | 108.0 | 89.7 | 293.8 | 155.6 | 225.9 | 208.7 | 148.6 | 363.0 | 402.9 |
| EBIT | |||||||||||||||
| 374.0 |
| 341.0 |
| 318.7 |
| 286.4 |
| 323.5 |
| 324.2 |
| 409.8 |
| 123.5 |
| 416.1 |
| 450.2 |
| 441.1 |
| 392.0 |
| 501.3 |
| 541.7 |
| 522.0 |
| 328.1 |
| 209.7 |
| 201.2 |
| 201.4 |
| 230.9 |
| 206.5 |
| 213.6 |
| 217.7 |
| 241.6 |
| Cost of Revenue | 326.7 | 383.9 | 318.8 | 316.4 | 328.5 | 385.6 | 357.5 | 370.7 | 350.9 | 359.9 | 429.3 | 456.1 | 419.8 | 372.5 | 345.8 | 361.2 | 354.7 | 318.7 | 298.3 | 277.5 | 301.9 | 301.6 | 399.3 | 112.3 | 399.5 | 432.3 | 433.4 | 365.0 | 419.0 | 440.2 | 441.6 | 291.1 | 177.6 | 166.9 | 164.0 | 189.2 | 156.0 | 164.8 | 177.5 | 191.2 |
| Gross Profit | (7.6) | 37.0 | 34.1 | 23.6 | 24.1 | 36.9 | 43.6 | 48.3 | 36.8 | 8.7 | 37.4 | 43.9 | 46.5 | 26.7 | 5.9 | 12.7 | 19.3 | 22.3 | 20.4 | 8.9 | 21.6 | 22.5 | 10.5 | 11.2 | 16.6 | 18.0 | 7.6 | 27.0 | 82.3 | 101.5 | 80.4 | 37.0 | 32.1 | 34.3 | 37.4 | 41.7 | 50.5 | 48.8 | 40.2 | 50.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 19.2 | 19.1 | 23.7 | 18.0 | 23.3 | 26.7 | 22.7 | 21.8 | 21.1 | 21.2 | 19.5 | 23.4 | 19.9 | 28.0 | 20.1 | 24.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 33.5 | 38.4 | 33.1 | 31.2 | 31.3 | 35.2 | 35.2 | 33.5 | 33.3 | - | 35.3 | - | - | - | 27.4 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 2.5 | (0.8) | (0.3) | (1.8) | (1.6) | (0.3) | (0.8) | 9.1 | (0.9) | (2.6) | (0.7) | (3.9) | (1.1) | (3.5) | (1.6) | (2.3) | (2.4) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (65.3) | 10.8 | 9.7 | (1.3) | (15.1) | 11.0 | (16.8) | 28.2 | 17.1 | (14.4) | 16.6 | 16.3 | 28.5 | (2.9) | (15.8) | (14.2) | 2.8 | 1.4 | (0.5) | (11.1) | (1.1) | (6.2) | (12.0) | (1.0) | (8.6) | (15.3) | (27.6) | (7.6) | 42.9 | 66.2 | 46.3 | (1.3) | 18.8 | 14.5 | 27.1 | 25.7 | 41.4 | 38.6 | 31.9 | 29.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 23.1 | 25.9 | 24.8 | 23.7 | 23.6 | 23.1 | 20.5 | 21.3 | 20.9 | 21.0 | 15.5 | 16.9 | 16.4 | 16.7 | 16.2 | 17.4 | 17.2 | 16.5 | ||||||||||||||||||||||
| Income From Equity Investments | (0.4) | (3.6) | (0.4) | (0.5) | (0.4) | (0.2) | (0.5) | (0.5) | (0.5) | (0.3) | (0.6) | (0.5) | (0.7) | (1.0) | (0.4) | (0.6) | ||||||||||||||||||||||||
| Other Non-Operating Income | (1.0) | (1.0) | (0.1) | (1.8) | 0.9 | 2.6 | (0.2) | 0.7 | 1.3 | 3.3 | 0.3 | (1.3) | 4.1 | 3.2 | (0.5) | 1.5 | 2.1 | |||||||||||||||||||||||
| Pre-Tax Income | (88.3) | (17.3) | (14.4) | (26.2) | (37.2) | (18.7) | (36.7) | 7.8 | (1.6) | (31.7) | (0.3) | 1.8 | 17.2 | (20.2) | (22.6) | (33.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (7.2) | 0.0 | (10.4) | 339.2 | (5.6) | (3.0) | (4.6) | (0.8) | (0.5) | (5.4) | (2.6) | (2.3) | (1.8) | 3.7 | 1.4 | (6.0) | (4.1) | (24.7) | 0.1 | (13.4) | (28.3) | (17.6) | (1.6) | 5.4 | (4.5) | (10.1) | (11.2) | (8.9) | 7.0 | 19.1 | 9.8 | 1.2 | 7.7 | 2.3 | 8.0 | 5.7 | 11.3 | 11.1 | 11.2 | 7.1 |
| Net Income From Continuing Ops | (81.5) | (21.0) | (4.4) | (365.8) | (32.0) | (15.9) | (32.6) | 8.2 | (1.6) | (26.5) | 1.6 | 3.6 | 18.4 | (24.9) | (24.4) | (28.5) | (13.4) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | 0.0 | 2.7 | - | - | 0.0 | 3.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (81.5) | (21.0) | (4.4) | (363.2) | (32.0) | (15.9) | (32.6) | 11.4 | (1.6) | (25.1) | 1.6 | 3.6 | 29.6 | (23.3) | (24.9) | (24.0) | (4.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (81.6) | (21.1) | (4.5) | (363.2) | (32.0) | (16.0) | (32.6) | 11.4 | (1.6) | (25.1) | 1.6 | 3.6 | 29.6 | (23.3) | (24.9) | (24.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (82.1) | (21.5) | (4.9) | (363.7) | (32.4) | (16.2) | (32.6) | 11.4 | (1.6) | (25.1) | 1.6 | 3.6 | 29.6 | (23.3) | (24.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.22) | - | (0.07) | (5.44) | (0.49) | - | (0.49) | 0.17 | (0.02) | (0.39) | 0.02 | - | 0.47 | (0.36) | (0.39) | - | (0.07) | 1.92 | (0.43) | - | 0.46 | (0.20) | (0.38) | - | (0.29) | (0.37) | (0.52) | - | 0.68 | 0.97 | 0.41 | - | 0.29 | 0.03 | 0.15 | - | 0.46 | 0.46 | 0.50 | - |
| EPS Diluted | (1.22) | - | (0.07) | (5.44) | (0.49) | - | (0.49) | 0.17 | (0.02) | (0.39) | 0.02 | - | 0.45 | (0.36) | (0.39) | - | (0.07) | 1.89 | ||||||||||||||||||||||
| Shares Basic | 67.1 | - | 67.0 | 66.9 | 66.2 | - | 65.9 | 65.7 | 65.4 | 65.3 | 64.5 | - | 64.0 | 63.9 | 63.8 | - | 63.7 | 63.7 | ||||||||||||||||||||||
| Shares Diluted | 67.1 | - | 67.0 | 66.9 | 66.2 | - | 65.9 | 68.8 | 65.4 | 65.3 | 66.6 | - | 65.5 | 63.9 | 63.8 | - | 63.7 | 64.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (31.9) | 49.2 | 42.9 | 29.8 | 16.2 | 46.2 | 18.4 | 61.7 | 50.4 | - | 51.9 | - | - | - | 11.6 | - | - | - | 32.8 | - | - | - | 25.8 | - | - | - | 8.1 | - | - | - | 83.0 | - | - | - | 48.6 | - | - | - | 54.0 | - |
| EBIT | (65.3) | 10.8 | 9.7 | (1.3) | (15.1) | 11.0 | (16.8) | 28.2 | 17.1 | (14.4) | 16.6 | 16.3 | 28.5 | (2.9) | (15.8) | (14.2) | 2.8 | 1.4 | (0.5) | |||||||||||||||||||||
| Selling General & Administrative | 79.9 | 83.9 | 92.3 | 75.7 | 91.5 | 75.8 | 77.9 | 80.8 | 105.0 | 79.6 | 37.9 | 47.7 | 40.0 | 35.8 | 35.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 136.2 | 134.0 | 137.2 | 140.0 | 134.6 | 138.3 | 138.4 | 142.2 | 146.0 | 96.6 | 88.3 | 89.2 | 85.6 | 74.4 | 60.9 |
| Amortization of Intangibles | - | 6.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 1.0 | - | - | - | - | - |
| Other Operating Expenses | (0.3) | (4.5) | 7.1 | (6.6) | (10.2) | (10.3) | (10.2) | (22.0) | (12.4) | (1.3) | (5.7) | (35.3) | (120.8) | (8.2) | (2.0) |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 342.0 |
| Interest Expense |
| 97.5 |
| 98.0 |
| 85.7 |
| 73.8 |
| 66.2 |
| 66.4 |
| 55.5 |
| 52.0 |
| 55.9 |
| 40.0 |
| 34.6 |
| 36.9 |
| 22.4 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | (4.9) | (4.9) | (1.7) | (2.0) | (2.7) | (1.6) | (0.7) | 0.0 | 0.0 | (0.5) | - | - | - | - | - |
| Other Non-Operating Income | (3.9) | (2.0) | 4.3 | 6.1 | 5.4 | 1.9 | (7.1) | 0.2 | 5.0 | 2.4 | 0.7 | 0.2 | (0.1) | 0.3 | 0.5 |
| Pre-Tax Income | (146.2) | (95.0) | (49.2) | (132.5) | (23.8) | (82.9) | (98.2) | (148.3) | 126.5 | 342.7 | 112.6 | 82.9 | 40.5 | 288.9 | 342.5 |
| Net Income From Continuing Ops | (472.8) | (423.2) | (41.9) | (102.1) | (27.4) | (49.8) | (38.1) | (83.9) | 99.5 | 323.4 | 73.3 | 55.3 | 31.7 | 219.8 | 242.1 |
| Net Income From Discontinued Ops | - | 2.7 | 3.2 | 0.3 | 12.5 | - | - | - | - | - | - | - | - | - | - |
| Net Income | (470.1) | (420.5) | (38.7) | (101.8) | (14.9) | 66.4 | 0.6 | (22.5) | 128.4 | 325.0 | 73.3 | 55.3 | 31.7 | 219.8 | 242.1 |
| Net Income Attributable To Parent | (470.3) | (420.7) | (38.7) | (101.8) | (14.9) | 66.4 | 0.6 | (22.5) | 128.4 | 325.0 | 73.3 | 55.3 | 31.7 | 219.8 | 242.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 8.6 | 13.8 | 13.8 | 5.4 | 0.0 | 0.0 | - | - |
| Net Income To Common Shareholders | (472.2) | (422.5) | (39.0) | (101.8) | (14.9) | 66.4 | 0.6 | (31.0) | 114.6 | 311.2 | 67.9 | 55.3 | 31.7 | 219.8 | 242.1 |
| (7.03) |
| (6.33) |
| (0.59) |
| (1.57) |
| (0.23) |
| 1.05 |
| 0.01 |
| (0.57) |
| 1.96 |
| 5.81 |
| 1.55 |
| 1.30 |
| 0.75 |
| 5.21 |
| 5.74 |
| Shares Basic | 67.1 | 66.8 | 65.7 | 65.1 | 63.9 | 63.6 | 63.2 | 54.5 | 50.6 | 43.4 | 42.3 | 42.2 | 42.2 | 42.2 | 42.2 |
| Shares Diluted | 67.1 | 66.8 | 65.7 | 65.1 | 63.9 | 63.6 | 63.2 | 54.5 | 65.4 | 55.9 | 47.1 | 42.2 | 42.2 | 42.2 | 42.2 |
| (46.1) |
| 4.1 |
| 39.5 |
| (65.3) |
| 26.1 |
| (10.4) |
| (30.4) |
| (52.5) |
| 147.8 |
| 59.0 |
| 137.6 |
| 119.5 |
| 63.0 |
| 288.6 |
| 342.0 |
| 17.5 |
| 18.2 |
| 15.8 |
| 18.9 |
| 18.3 |
| 20.5 |
| 20.2 |
| 8.7 |
| 23.4 |
| 20.5 |
| 28.1 |
| 26.5 |
| 30.6 |
| 24.7 |
| 23.2 |
| 39.4 |
| 12.5 |
| 18.3 |
| 9.4 |
| 11.7 |
| 9.6 |
| 9.3 |
| 7.4 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.3 |
| - |
| - |
| - |
| 37.8 |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| 21.5 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (5.1) |
| (1.7) |
| (3.3) |
| (3.6) |
| (1.6) |
| (19.2) |
| 2.7 |
| (3.8) |
| (1.7) |
| (2.9) |
| (7.9) |
| 1.0 |
| (2.6) |
| 2.0 |
| (0.9) |
| (1.5) |
| (0.9) |
| (4.3) |
| 0.5 |
| (1.0) |
| (0.9) |
| (7.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 12.9 |
| 13.7 |
| 13.7 |
| 15.2 |
| 9.4 |
| 14.6 |
| 14.4 |
| 13.6 |
| 11.9 |
| 13.8 |
| 15.2 |
| 15.0 |
| 12.6 |
| 9.3 |
| 9.2 |
| 8.8 |
| 9.0 |
| 8.7 |
| 8.3 |
| 8.7 |
| 9.3 |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| (0.8) |
| (3.8) |
| (2.7) |
| (1.0) |
| 0.4 |
| (3.2) |
| 3.4 |
| (0.8) |
| 0.7 |
| 0.0 |
| (0.4) |
| 4.6 |
| 0.8 |
| 0.2 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| (17.1) |
| (16.1) |
| (15.8) |
| (35.0) |
| (15.6) |
| (21.1) |
| (26.5) |
| (60.9) |
| (18.9) |
| (29.4) |
| (39.2) |
| (17.2) |
| 37.0 |
| 72.5 |
| 34.3 |
| 294.8 |
| 23.4 |
| 6.9 |
| 17.6 |
| 17.2 |
| 32.9 |
| 30.4 |
| 32.1 |
| 19.8 |
| 8.3 |
| (16.2) |
| (22.4) |
| 12.6 |
| (3.5) |
| (24.8) |
| (22.3) |
| (14.4) |
| (19.3) |
| (28.0) |
| (8.4) |
| 30.0 |
| 53.4 |
| 24.5 |
| 293.5 |
| 15.7 |
| 4.6 |
| 9.6 |
| 11.5 |
| 21.6 |
| 19.3 |
| 20.9 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.2 |
| (27.0) |
| 8.7 |
| 28.9 |
| (12.9) |
| (24.1) |
| 28.7 |
| (14.2) |
| (14.9) |
| (22.1) |
| 12.6 |
| 37.9 |
| 53.4 |
| 24.5 |
| 295.1 |
| 15.7 |
| 4.6 |
| 9.6 |
| 11.5 |
| 21.6 |
| 19.3 |
| 20.9 |
| 12.8 |
| (4.8) |
| 122.2 |
| (27.0) |
| 8.7 |
| 28.9 |
| (12.9) |
| (24.1) |
| 28.7 |
| (14.2) |
| (14.9) |
| (22.1) |
| 12.6 |
| 37.9 |
| 53.4 |
| 24.5 |
| 295.1 |
| 15.7 |
| 4.6 |
| 9.6 |
| 11.5 |
| 21.6 |
| 19.3 |
| 20.9 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 1.8 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.7 |
| 3.4 |
| 3.4 |
| 3.2 |
| 3.7 |
| 1.7 |
| 0.0 |
| 0.0 |
| - |
| (24.0) |
| (4.8) |
| 122.2 |
| (27.0) |
| 8.7 |
| 28.9 |
| (12.9) |
| (24.1) |
| 28.7 |
| (16.0) |
| (18.4) |
| (25.4) |
| 9.1 |
| 34.5 |
| 49.9 |
| 21.1 |
| 291.3 |
| 12.2 |
| 1.1 |
| 6.5 |
| 7.8 |
| 19.9 |
| 19.3 |
| 20.9 |
| 12.8 |
| (0.43) |
| - |
| 0.45 |
| (0.20) |
| (0.38) |
| - |
| (0.29) |
| (0.37) |
| (0.52) |
| - |
| 0.60 |
| 0.83 |
| 0.38 |
| - |
| 0.28 |
| 0.03 |
| 0.15 |
| - |
| 0.44 |
| 0.46 |
| 0.49 |
| - |
| 63.4 |
| - |
| 63.3 |
| 63.2 |
| 63.0 |
| - |
| 56.1 |
| 49.6 |
| 49.0 |
| - |
| 50.6 |
| 51.4 |
| 51.1 |
| - |
| 42.4 |
| 42.4 |
| 42.3 |
| - |
| 42.4 |
| 42.2 |
| 42.2 |
| - |
| 63.4 |
| - |
| 63.9 |
| 63.2 |
| 63.0 |
| - |
| 56.1 |
| 49.6 |
| 49.0 |
| - |
| 63.2 |
| 64.0 |
| 64.0 |
| - |
| 56.0 |
| 43.2 |
| 43.1 |
| - |
| 49.3 |
| 42.5 |
| 42.3 |
| - |
| (11.1) |
| (1.1) |
| (6.2) |
| (12.0) |
| (1.0) |
| (8.6) |
| (15.3) |
| (27.6) |
| (7.6) |
| 42.9 |
| 66.2 |
| 46.3 |
| (1.3) |
| 18.8 |
| 14.5 |
| 27.1 |
| 25.7 |
| 41.4 |
| 38.6 |
| 31.9 |
| 29.0 |